Initiative Financial Details
Summary of Recommendation
The 1/2 cent dedicated Public Safety Sales Tax approved in April 2011 is estimated to raise 3 million dollars annually.
How the annual funding is to be spent:
|
$1,375,000
|
|
|
New Digital Radio System/Renovated Facilities
(Annual Debt Service Payment)
|
|
1,381,250
|
|
|
Additional Personnel, Operating, and Equipment (On-Going Costs)
|
|
243,750
|
|
|
8% Reserve – Contingency (Debt Service and Operating)
|
| |
|
|
|
|
$3,000,000
|
|
|
Total Estimated Revenue Available for Proposed Expenditures
|
The City Council will issue a bond to make the proposed capital improvements. A bond is debt issued against future funds generated by the Sales Tax. With a dedicated sales tax, the total bonding capacity for projects over 20 years is $18,390,000.
The proposal includes an 8% reserve fund pay our commitments should revenue conditions fluxuate.
The initiative contains three separate components. A breakdown of these components is listed by Equipment, Personnel and Facilities.
Equipment
| $7,200,000 |
|
|
P25 Digital Radio System/ Communications |
| 2,000,000 |
|
|
Dispatch Center (Equipment Only) |
| |
|
|
|
| $9,200,000 |
|
|
Total Proposed Equipment Expenditures |
|
|
|
|
| $100,000 |
|
|
Radio System Mainenance Fee |
| 50,000 |
|
|
Patrol Cars |
| 110,000 |
|
|
Digital In-Car Cameras |
| |
|
|
|
| $260,000 |
|
|
Annual Proposed Equipment Maintenance Expenditures |
This new digital communications system will:
- Replace the 20+ year old radio system to comply with the unfunded 2013 FCC mandate
- Provide officers with a system that allows them to communicate directly with area emergency responders
- Make radio coverage comprehensive City-wide.
Personnel
|
$409,763
|
|
|
7 New Patrol Officers
|
|
232,034
|
|
|
2 Street Crime Officers and 1 Assistant/Deputy Chief
|
|
157,420
|
|
|
4 Detention Staff
|
|
39,355
|
|
|
1 Animal Control Officer
|
|
142,895
|
|
|
1 Radio Specialist and 1 Evidence Property Custodian
|
| |
|
|
|
|
$981,467
|
|
|
Annual Operating Costs for Additional Personnel
|
This new personnel will:
- Effect response times to emergency and non-emergency calls
- Provide more on-duty officers in neighborhoods and retail locations around the clock
- Provide more hours to animal control and evidence and property.
Facilities
| $8,200,000 |
|
|
Public Safety Building Renovation and Expansion |
| 990,000 |
|
|
Capital Project Contingency |
| |
|
|
|
| $9,190,000 |
|
|
Total Proposed Facility Expenditure |
|
|
|
|
| $125,000 |
|
|
Annual Increase in Building Operating Expense |
This facilty renovation and expansion will:
- Add space for detention, dispatch, evidence retention and a temporary animal control holding area.
|
|